Beardsell Ltd

Beardsell Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Beardsell Ltd

₹ 29.7 -2.40%
30 May - close price
beardsell.co.in BSE: 539447 NSE: BEARDSELL
About

Incorporated in 1936, Beardsell Ltd is a manufacturer and supplier of Expanded Polystyrene products and Prefabricated
Building[1]

Key Points

Business Overview:[1]
BSL is a manufacturer and supplier of Expanded Polystyrene products, popularly known as thermocole and Prefabricated Buildings. It undertakes erection, commissioning and maintenance works in hot and cold insulation solutions. Company also has trading operations in domestic and international market

Website BSE NSE
  • Market Cap ₹ 117 Cr.
  • Current Price ₹ 29.7
  • High / Low ₹ 54.0 / 23.0
  • Stock P/E 12.2
  • Book Value ₹ 20.5
  • Dividend Yield 0.34 %
  • ROCE 15.0 %
  • ROE 12.6 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 48.8% CAGR over last 5 years

Cons

  • Company has a low return on equity of 13.1% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Industrials Capital Goods Industrial Products Other Industrial Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
53.93 51.13 55.99 52.92 59.52 53.04 57.55 56.79 64.08 54.92 63.99 60.70 70.91
50.22 47.28 51.89 48.81 54.55 48.42 52.40 53.01 60.11 50.23 58.05 55.93 66.66
Operating Profit 3.71 3.85 4.10 4.11 4.97 4.62 5.15 3.78 3.97 4.69 5.94 4.77 4.25
OPM % 6.88% 7.53% 7.32% 7.77% 8.35% 8.71% 8.95% 6.66% 6.20% 8.54% 9.28% 7.86% 5.99%
0.95 0.28 0.72 1.73 0.00 0.35 0.88 1.76 1.33 0.54 0.47 0.79 0.37
Interest 0.95 0.82 0.83 0.95 0.87 0.86 1.01 0.87 1.14 0.81 0.82 0.83 0.62
Depreciation 1.44 1.28 1.62 1.63 0.48 1.10 1.18 2.02 1.59 1.55 1.65 1.48 1.62
Profit before tax 2.27 2.03 2.37 3.26 3.62 3.01 3.84 2.65 2.57 2.87 3.94 3.25 2.38
Tax % 25.55% 27.09% 34.18% 34.97% 17.40% 20.93% 32.03% 19.62% 64.59% 22.65% 21.07% 24.92% 23.53%
1.69 1.48 1.56 2.12 2.99 2.38 2.61 2.13 0.91 2.22 3.11 2.44 1.82
EPS in Rs 0.45 0.40 0.42 0.57 0.80 0.60 0.66 0.54 0.23 0.56 0.79 0.62 0.46
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
105 129 148 167 148 170 139 121 173 220 231 251
99 123 136 150 143 163 129 112 162 202 213 231
Operating Profit 6 6 12 17 5 6 10 9 11 18 18 20
OPM % 5% 5% 8% 10% 3% 4% 7% 7% 6% 8% 8% 8%
1 2 2 2 4 2 2 1 3 2 4 2
Interest 2 5 5 5 5 5 5 4 4 4 4 3
Depreciation 2 3 3 3 3 3 5 5 5 5 6 6
Profit before tax 2 -0 5 11 0 -0 2 0 4 11 12 12
Tax % 37% 83% 36% 38% -60% 47% 29% 150% 28% 25% 34% 23%
1 -0 3 7 1 -1 1 -0 3 8 8 10
EPS in Rs 0.35 -0.03 0.89 1.87 0.17 -0.18 0.29 -0.06 0.77 2.24 2.01 2.43
Dividend Payout % 36% -468% 17% 10% 104% -99% 26% -122% 13% 4% 5% 4%
Compounded Sales Growth
10 Years: 7%
5 Years: 13%
3 Years: 13%
TTM: 8%
Compounded Profit Growth
10 Years: 38%
5 Years: 49%
3 Years: 47%
TTM: 22%
Stock Price CAGR
10 Years: 13%
5 Years: 28%
3 Years: 25%
1 Year: -24%
Return on Equity
10 Years: 8%
5 Years: 10%
3 Years: 13%
Last Year: 13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 5 5 5 5 6 6 6 6 7 7 8 8
Reserves 29 28 30 36 35 35 35 34 44 52 63 73
26 32 30 30 36 36 34 31 22 30 28 26
25 30 37 35 34 37 36 41 43 50 50 57
Total Liabilities 84 95 102 106 111 114 110 112 117 139 150 164
40 40 40 40 35 34 37 35 32 32 45 49
CWIP 2 3 2 0 1 2 1 1 0 9 2 0
Investments 0 1 2 2 2 2 2 5 5 5 5 6
42 50 59 64 72 76 70 71 79 92 97 109
Total Assets 84 95 102 106 111 114 110 112 117 139 150 164

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1 1 11 5 -4 8 11 11 7 12 11 14
-10 -4 -3 -0 3 -2 1 -2 -3 -10 -11 -7
10 1 -9 -5 2 -4 -14 -3 -6 -1 -5 -5
Net Cash Flow 2 -2 -0 0 -0 2 -2 6 -1 1 -5 2

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 72 65 62 77 103 97 102 110 84 83 80 91
Inventory Days 38 34 28 28 34 30 45 65 44 42 42 38
Days Payable 88 86 99 85 90 82 112 148 91 91 88 78
Cash Conversion Cycle 22 13 -9 20 47 45 35 27 37 34 34 50
Working Capital Days 29 36 40 53 80 67 66 69 59 52 59 61
ROCE % 8% 7% 16% 23% 3% 6% 8% 7% 11% 18% 17% 15%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
53.79% 53.79% 53.79% 53.79% 56.10% 56.10% 56.10% 56.10% 56.10% 56.10% 54.54% 54.54%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% 0.00%
0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06%
0.29% 0.29% 0.29% 0.29% 0.27% 0.27% 0.27% 0.27% 0.27% 0.27% 0.27% 0.27%
45.86% 45.85% 45.85% 45.85% 43.56% 43.56% 43.56% 43.56% 43.57% 43.56% 45.10% 45.13%
No. of Shareholders 9,66610,99810,78910,54012,31811,90512,83414,04714,38915,52716,93716,802

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls

  • Sep 2018
    Transcript
    Notes
    PPT
  • Feb 2018
    Transcript
    Notes
    PPT
  • Dec 2017
    Transcript
    Notes
    PPT
  • Sep 2017
    Transcript
    Notes
    PPT
  • Feb 2017
    Transcript
    Notes
    PPT
  • Nov 2016
    Transcript
    Notes
    PPT